Valuation
SST balance sheet
The SST balance sheet is prepared based on the same market-consistent valuation principles as Swiss Re’s internal EVM framework. EVM is therefore used as a basis for preparing the SST balance sheet and valuation adjustments to EVM mainly affect capital costs and deferred taxes. The difference between assets and liabilities is defined as the SST net asset value, which is the basis for the calculation of the SST risk-bearing capital (RBC).
The SST valuation methodology is further described in the Appendix of this Report.
Download |
USD millions |
Notes |
SST 2017 |
SST 2018 |
Change |
Real estate |
|
3 575 |
4 071 |
496 |
Investments in subsidiaries and affiliated companies |
|
|
|
|
Fixed income securities |
1 |
93 246 |
98 568 |
5 322 |
Loans |
|
8 601 |
8 642 |
41 |
Mortgages |
|
2 411 |
2 591 |
180 |
Equity securities |
|
3 369 |
3 857 |
488 |
Other investments: |
|
|
|
|
Shares in investment funds |
|
|
|
|
Alternative investments |
|
3 801 |
3 756 |
–45 |
Other investments |
2 |
12 105 |
5 018 |
–7 087 |
Investments for unit-linked and with-profit business |
3 |
32 291 |
30 687 |
–1 604 |
Derivative financial instruments assets |
|
1 353 |
467 |
–886 |
Total market value of investments |
|
160 752 |
157 657 |
–3 095 |
Cash and cash equivalents |
|
9 007 |
6 467 |
–2 540 |
Funds held by ceding companies and other receivables from reinsurance |
|
8 217 |
9 319 |
1 102 |
Other receivables |
|
2 370 |
4 433 |
2 063 |
Other assets |
|
4 502 |
6 918 |
2 416 |
Total other assets |
|
24 096 |
27 137 |
3 041 |
Total assets |
|
184 848 |
184 794 |
–54 |
|
|
|
|
|
Best estimate value of insurance liabilities before retrocessions |
|
|
|
|
Direct insurance: |
|
|
|
|
Life insurance (excluding unit-linked business) |
4 |
33 698 |
31 870 |
–1 828 |
Non-life insurance |
5 |
8 473 |
9 986 |
1 513 |
Health insurance |
|
|
|
|
Unit-linked life insurance |
|
30 892 |
29 942 |
–950 |
Other business |
|
|
|
|
Active reinsurance: |
|
|
|
|
Life insurance (excluding unit-linked business) |
|
7 114 |
5 949 |
–1 165 |
Non-life insurance |
6 |
32 635 |
38 255 |
5 620 |
Health insurance |
|
|
|
|
Unit-linked life insurance |
|
905 |
950 |
45 |
Other business |
|
|
|
|
Total best estimate value of insurance liabilities before retrocessions |
|
113 717 |
116 952 |
3 235 |
Retrocessions |
|
|
|
|
Direct insurance: |
|
|
|
|
Life insurance (excluding unit-linked business) |
|
–1 935 |
–1 806 |
129 |
Non-life insurance |
|
–1 250 |
–1 383 |
–133 |
Health insurance |
|
|
|
|
Unit-linked life insurance |
|
|
|
|
Other business |
|
|
|
|
Active reinsurance: |
|
|
|
|
Life insurance (excluding unit-linked business) |
|
–277 |
–675 |
–398 |
Non-life insurance |
|
–1 987 |
–2 071 |
–84 |
Health insurance |
|
|
|
|
Unit-linked life insurance |
|
–38 |
–42 |
–4 |
Other business |
|
|
|
|
Total retrocessions |
|
–5 487 |
–5 977 |
–490 |
Non-technical provisions |
|
2 271 |
1 888 |
–383 |
Debt |
7 |
14 512 |
13 399 |
–1 113 |
Derivative financial instruments liabilities |
|
705 |
290 |
–415 |
Reinsurance balances payable |
|
726 |
750 |
24 |
Payables from insurance activities |
|
656 |
–133 |
–789 |
Other liabilities |
|
7 802 |
6 760 |
–1 042 |
Total other liabilities |
|
26 672 |
22 954 |
–3 718 |
Total liabilities |
|
134 902 |
133 929 |
–973 |
|
|
|
|
|
SST net asset value |
|
49 946 |
50 865 |
919 |
Notes
- The increase in fixed income securities is mainly due to net purchases of government and corporate bonds.
- The decrease in other investments is driven by net sales of short-term investments.
- The decrease in investments for unit-linked and with-profit business includes the impact of minority interests in ReAssure.
- The decrease in life direct insurance includes the impact of minority interests in ReAssure.
- The increase in non-life direct insurance is mainly driven by natural catastrophe events.
- The increase in non-life active reinsurance is mainly driven by natural catastrophe events.
- The decrease in debt is driven by redemptions and maturities.
SST balance sheet comparison with US GAAP
The SST balance sheet comparison with the audited financial statements provides insights on the main valuation and scope differences.
An overview of the main valuation and scope differences and the definition of the aggregated line items is included in the Appendix of this Report.
Assets
Download |
USD millions |
US GAAP |
SST |
Difference |
Real estate |
2 220 |
4 071 |
1 851 |
Investments in subsidiaries and affiliated companies |
|
|
|
Fixed income securities |
101 786 |
98 568 |
–3 218 |
Loans |
1 445 |
8 642 |
7 197 |
Mortgages |
2 665 |
2 591 |
–74 |
Equity securities |
3 865 |
3 857 |
–8 |
Other investments |
14 750 |
8 774 |
–5 976 |
Investments for unit-linked and with-profit business |
35 166 |
30 687 |
–4 479 |
Cash and cash equivalents |
6 806 |
6 467 |
–339 |
Funds held by ceding companies and other receivables from reinsurance |
22 989 |
9 319 |
–13 670 |
Other assets |
30 834 |
11 818 |
–19 016 |
Total assets |
222 526 |
184 794 |
–37 732 |
Real estate
Differences in valuation: In SST, real estate is measured at market value, while under US GAAP real estate is carried at depreciated cost.
Fixed income securities
Differences in scope: In SST, minority interests are reflected in the proportional consolidation of assets and liabilities, whereas minority interests are disclosed in the statement of equity under US GAAP.
Loans
Differences in scope: Reinsurance contracts on a funds held basis for company-owned life insurance are reported as policy loans for SST (reflecting a look-through approach). Under US GAAP, those assets are part of the funds held by ceding companies and other receivables from reinsurance.
Difference in valuation: In SST, policy loans are valued by discounting future estimated cash flows at risk-free rates, while under US GAAP policy loans are carried at amortised costs.
Other investments
Differences in scope: Derivatives and securities lending are disclosed under other assets for SST reporting purposes. For US GAAP, those financial instruments are reflected in other investments.
Funds held by ceding companies and other receivables from reinsurance
Differences in scope: In SST, pipeline premiums are part of the re/insurance liabilities whereas under US GAAP, they are included in receivables from reinsurance. Reinsurance contracts on a funds held basis for company-owned life insurance are reported as policy loans for SST (reflecting a look-through approach). Under US GAAP, those assets are part of the funds held by ceding companies and other receivables from reinsurance.
Differences in valuation: In SST, funds withheld for which a fixed interest is credited are valued by discounting future estimated cash flows at risk-free rates. Under US GAAP, they are generally accounted for at face value including accrued interest.
Other assets
Differences in scope: In SST, reinsurance recoverables are accounted for as part of the re/insurance liabilities. Derivative and securities lending agreements assets are included in other assets for SST, whereas under US GAAP they are reported as part of other investments.
Differences in valuation: SST does not recognise deferred taxes, deferred acquisition costs, goodwill and other intangibles, which are reported under US GAAP.
Liabilities
Download |
USD millions |
US GAAP |
SST |
Difference |
Re/insurance liabilities |
121 125 |
80 125 |
–41 000 |
Unit-linked and with-profit liabilities |
37 537 |
30 850 |
–6 687 |
Debt |
10 581 |
13 399 |
2 818 |
Funds held under reinsurance treaties |
3 109 |
750 |
–2 359 |
Other liabilities |
15 880 |
8 805 |
–7 075 |
Total liabilities |
188 232 |
133 929 |
–54 303 |
Re/insurance liabilities
Differences in scope: In SST, reinsurance recoverables and pipeline premiums are part of the re/insurance liabilities; under US GAAP, those items are reported as assets. SST includes universal life type contracts under re/insurance liabilities. US GAAP discloses those contracts in policyholder account balances. As referred to in the table in the appendix, policyholder account balances for US GAAP are part of unit-linked and with-profit business for the comparison. Pipeline payables and provisions for profit commission and other reinsurance payables are recognised as re/insurance liabilities in SST. US GAAP accounts for those under other liabilities.
Differences in valuation: In SST, re/insurance liabilities are valued using best estimates for both life and non-life business. US GAAP uses locked-in assumptions and makes allowance for possible adverse deviation (PAD) for certain life business. Further differences arise from different treatment of discounting under the two frameworks. SST generally discounts all estimated cash flows based on current risk-free rates, whereas US GAAP does not discount for non-life business and generally uses locked-in historical discount rates to discount life business liabilities.
Unit-linked and with-profit liabilities
Differences in scope: SST unit-linked and with-profit liabilities are compared with US GAAP policyholder account balances which include in addition universal life type contracts.
Debt
Differences in scope: SST shows all debt, including contingent capital instruments, as debt. US GAAP classifies certain contingent capital instruments as equity.
Differences in valuation: SST excludes own credit risk in the valuation of debt not qualified as SST supplementary capital. SST supplementary capital instruments are fair valued. US GAAP generally values debt instruments at amortised costs.
Other liabilities
Differences in scope: In SST, pipeline payables and provisions for profit commission are reported under re/insurance liabilities, whereas for this comparison, they are included in other liabilities for US GAAP.
Differences in valuation: Deferred tax liabilities are not valued in SST, whereas under US GAAP they are part of other liabilities.